24.01
RevenueRM M
30.90
32.40
33.30
33.81
34.73
35.53
35.72
36.84
36.94
37.10
24.65
1.33%
1.87%
63
17.82
Revenue growth%
28.32
30.04
31.68
33.00
35.65
34.45
35.73
37.52
36.36
35.47
13.39
35.73
34.96
93
8.02
Gross margin%
0.40
3.39
4.01
6.96
8.42
8.54
9.97
8.39
7.08
7.90
4.21
8.39
7.49
5
24.01
Operating margin%
22.58
23.84
22.14
20.27
19.01
21.99
22.97
20.94
22.10
19.46
6.21
21.99
22.05
42
12.69
Net margin%
23.30
25.11
24.75
24.84
23.45
20.60
21.67
21.57
20.53
20.64
9.28
20.64
22.49
73
22.18
P/E ratio (avg)x
20.51
20.84
22.17
24.57
26.78
28.83
32.12
36.01
35.37
37.67
8.164
35.37
27.81
57
21.95
EV/EBITx
33.30
36.50
35.79
33.42
29.72
28.93
32.31
32.52
33.55
33.35
33.75
32.52
33.32
6
2.56
FCF yield (avg)%
15.41
16.84
15.16
13.76
15.52
14.29
12.45
11.52
9.66
7.59
4.24
11.52
14.02
58
25.56
FCF margin%
21.45
19.42
20.95
23.09
24.01
23.84
21.41
22.48
19.95
21.78
13.74
21.78
21.62
56
1.126
FCF / Net incomex
0.619
0.606
0.520
0.487
0.464
0.475
0.416
0.449
0.416
0.406
0.235
0.416
0.470
88
16.86
ROIC%
9.73
11.78
14.51
17.18
15.07
16.72
18.77
21.76
19.22
21.54
3.71
19.22
16.95
29
18.94
Return on equity%
9.46
7.41
9.91
10.48
10.97
9.20
11.63
14.17
12.05
9.54
10.12
11.63
10.20
9
17.55
Return on assets%
12.59
11.03
13.28
14.16
13.70
14.21
11.76
11.00
8.89
10.94
10.23
11.00
12.18
14
0.02
EPSRM
—
—
—
0.01
0.01
—
—
—
—
—
0.03
(8.90%)
(1.80%)
—
24.92
EPS growth%
0.40
0.40
0.40
0.89
0.40
1.28
0.76
1.90
2.29
2.81
19.92
1.90
0.82
82
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.46%)
(2.38%)
—
0.03
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(3.54%)
(0.05%)
—
0.02
Dividend per shRM
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(6.29%)
(3.63%)
—
2.31
Div yield (avg)%
6.49
6.14
8.69
10.66
12.19
9.86
10.18
11.00
9.97
8.65
15.11
9.97
9.92
78
13.09
Payout ratio%
15.61
15.48
13.69
14.88
12.62
11.08
9.22
7.84
5.09
4.06
24.15
7.84
11.85
62
0.929
Shares (diluted)B
1.347
1.282
1.489
1.682
1.815
2.089
1.980
2.180
2.106
2.339
0.948
5.20%
6.81%
94
4.14
Buyback yield%
24.69
23.24
25.67
24.73
25.25
28.23
28.42
26.83
24.14
21.20
12.87
26.83
24.99
89
0.596
D/E ratiox
1.235
1.346
1.289
1.422
1.512
1.443
1.587
1.560
1.612
1.860
0.833
1.587
1.477
65
18.34
Enterprise valueRM M
19.27
21.00
20.25
22.38
23.92
25.87
27.58
24.46
26.20
27.08
14.04
2.51%
4.16%
11
17.73
LT debtRM M
11.93
12.54
13.25
13.40
12.37
12.32
11.21
9.778
10.59
10.00
29.33
(4.17%)
(1.42%)
22
Cost of revenue
1.46%
0.96×
Operating expenses
2.46%
1.06×
Cash and investments
15.36%
Spread over hurdle
34.49%